 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 5 ^. P9 T6 \# S# `1 P/ @
: S" \- `7 m6 O; f' D1 Z. n
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2
; k" s* F4 F0 z. M, w* L! F即使按照3.35%,按照转过去之后35年贷款计,你3年之后37.33,也就是说,你总共就还了37.8-37.33=0.47w,也就是4700块本金。也就是还了3个月本金,其他33个月都在还利息和罚金。% y, g* f: j0 h9 f
可能相比来说,还是不折腾得时候剩的本金要少。* E8 q1 ^- ?$ p; V8 U* E
具体情况见下表
! Q1 e k: O- s, n$ h* l- l* g1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 ' q( q( O& F' p# h) I
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86
9 A& m, G# T& Y1 V, R K2 H+ G3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23 % X; B: n1 p0 C; S% k+ W- }2 v* l
4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22
) a+ i% f$ S, V6 w/ b- A3 T4 F' j8 T5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82 3 Q" L- I; F6 ^7 g9 @3 T+ L
6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03
* H3 o7 N1 r- \% \8 S7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
" P( K" ^/ h4 n& B1 ^+ S8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27
7 z+ ~- k5 z: T4 U9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 1 a+ {( J4 C5 Q$ o9 @) M/ q2 j
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 . W% z- ?/ @) ^4 p8 n
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13 $ _# C2 g0 ?5 C- r5 e8 X
12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 1 W( Y. Q" M, i$ ]0 M
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
% |) m/ W8 {8 I9 O, ^, i% D14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 _; i1 R. }5 l( `) j/ C0 T
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82
# g x; y1 p( l) W: u9 j16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 : Q2 l% {. C6 s; ^
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 N) H" ^! `& g) p4 \! k
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
- B, ~3 Y# s0 L0 k6 N( K. X19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66 4 V6 ^; x% Q- J# j# ]! B0 f* }; r
20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
8 O% p( W t( I' }* Q% |+ u2 {7 i3 u+ w21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
! @/ d6 k, c/ y8 n. |& u22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40 " ` ~5 y& F% I+ I! E9 @4 z
23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40 z8 [2 ? d* p3 [( x/ k# m* G
24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 ( F* Z' ]. U/ w% l' P7 p
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
5 j8 w, \; U' U4 z, t& f+ g$ d26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64
7 J: j1 I8 u$ K' m. t. G) m27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 $ ^6 Y: O0 E* c. e" C: o4 _' G
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
9 i# i& @- r' Y6 A0 U% H0 A9 x# @- |29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
0 ~4 ?6 M$ ^4 _9 |& }30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33 9 E3 V* w( c4 _+ d
31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54 & C9 q; i) g$ A1 c* I
32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 1 ?* Z* q1 ]* y! ]4 Q: [8 }/ W
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
" e% D9 o7 s N+ Z) ]34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 + ? S5 t3 e. O- j
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 $ X. `& M7 q- W+ p% T" r& c
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|